Company Valuation: Raymond Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 56,897 81,356 120,385 93,368 21,420 73,333 - -
Change - 42.99% 47.97% -22.44% -77.06% 242.36% - -
Enterprise Value (EV) 56,897 57,865 138,660 93,368 21,420 73,333 73,333 73,333
Change - 1.7% 139.63% -32.66% -77.06% 242.36% 0% 0%
P/E - 15.4x 7.35x 1.22x - 83.1x 62.7x 47.9x
PBR - 2.81x 2.61x - 0.69x 2.15x 2.01x 1.85x
PEG - - 0x 0x - - 1.9x 1.5x
Capitalization / Revenue - 0.99x 1.33x - 0.97x 2.83x 2.49x 2.19x
EV / Revenue - 0x 0x - 0x 2.83x 2.49x 2.19x
EV / EBITDA - 0x 0x - 0x 24.7x 20.9x 17.1x
EV / EBIT - 0x 0x - 0x 26.5x 19.2x 16x
EV / FCF - 0x 0x - - -94.7x -26.6x -312x
FCF Yield - 8.46% 2.7% - - -1.06% -3.77% -0.32%
Dividend per Share 2 - 3 3 - - - - -
Rate of return - 0.25% 0.17% - - - - -
EPS 2 - 79.45 246.1 1,146 - 12.75 16.9 22.15
Distribution rate - 3.78% 1.22% - - - - -
Net sales 1 - 82,147 90,195 - 22,121 25,897 29,410 33,459
EBITDA 1 - 11,994 13,091 - 2,349 2,972 3,504 4,292
EBIT 1 - 9,641 10,254 - 1,828 2,767 3,813 4,579
Net income 1 2,604 5,289 16,378 76,314 53,413 845.5 1,126 1,472
Net Debt - -23,491 18,275 - - - - -
Reference price 2 854.65 1,222.05 1,808.30 1,402.95 321.85 1,060.10 1,060.10 1,060.10
Nbr of stocks (in thousands) 66,574 66,574 66,574 66,551 66,551 66,551 - -
Announcement Date 16/05/22 09/05/23 03/05/24 12/05/25 05/05/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 741M
35.34x4.83x23.69x0.53% 3.92B
9.44x0.54x5.72x3.81% 3.86B
34.15x1.95x15.92x - 2.14B
14.23x1.72x7.27x3.16% 2.13B
10.12x - - 5.82% 1.8B
10.96x - - 7.92% 1.55B
12.28x1.4x9.13x1.32% 1.54B
Average 18.07x 2.09x 12.35x 3.76% 2.21B
Weighted average by Cap. 19.62x 2.28x 13.14x 3.26%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Raymond Limited

Historical PBR trend

Valuation ratios - PBR - Raymond Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Raymond Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Raymond Limited

  1. Stock Market
  2. Stocks
  3. RAYMOND Stock
  4. Valuation Raymond Limited